| DEI Shares Outstanding |
|
23,929,244.00 |
29,396,619.00 |
35,638,698.00 |
41,136,738.00 |
56,886,059.00 |
57,077,055.00 |
59,341,305.00 |
59,426,005.00 |
61,848,657.00 |
62,761,825.00 |
63,180,491.00 |
| DEI Adjusted Shares Outstanding |
|
23,929,244.00 |
29,396,619.00 |
35,638,698.00 |
41,136,738.00 |
56,886,059.00 |
57,077,055.00 |
59,341,305.00 |
59,426,005.00 |
61,848,657.00 |
62,761,825.00 |
63,180,491.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.88 |
-0.76 |
-0.49 |
-0.37 |
-0.35 |
-0.41 |
-0.52 |
-0.65 |
-0.72 |
-0.75 |
-0.49 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
-30.17% |
-6.98% |
24.35% |
16.27% |
1.46% |
-74.65% |
-28.16% |
-25.88% |
-1.87% |
-8.67% |
43.60% |
| EBIT Growth |
|
-30.13% |
-6.98% |
24.37% |
16.28% |
1.21% |
-74.46% |
-28.14% |
-25.81% |
-1.88% |
-8.68% |
43.52% |
| NOPAT Growth |
|
-30.13% |
-6.98% |
24.37% |
16.28% |
1.21% |
-74.46% |
-28.73% |
-27.08% |
0.73% |
-11.45% |
52.67% |
| Net Income Growth |
|
-26.85% |
-7.04% |
24.26% |
14.38% |
4.36% |
-76.51% |
-30.10% |
-27.02% |
-5.91% |
-14.56% |
34.46% |
| EPS Growth |
|
-12.82% |
13.64% |
35.53% |
22.45% |
-2.63% |
-5.13% |
-26.83% |
-25.00% |
-13.85% |
-2.70% |
36.84% |
| Operating Cash Flow Growth |
|
-36.67% |
3.38% |
3.15% |
35.95% |
-6.57% |
-89.91% |
-17.99% |
-27.76% |
-6.15% |
-26.70% |
42.84% |
| Free Cash Flow Firm Growth |
|
-21.05% |
13.33% |
-2.97% |
20.24% |
15.73% |
-77.54% |
-4.81% |
137.84% |
-977.67% |
40.28% |
50.33% |
| Invested Capital Growth |
|
32.69% |
-348.56% |
45.35% |
41.07% |
-72.25% |
-58.55% |
-174.83% |
-415.49% |
65.50% |
15.58% |
14.99% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-4.97% |
0.39% |
12.04% |
-4.71% |
-19.30% |
-12.73% |
1.79% |
-9.93% |
2.86% |
-2.71% |
22.31% |
| EBIT Q/Q Growth |
|
-4.96% |
0.39% |
12.05% |
-4.71% |
-19.61% |
-12.71% |
1.78% |
-9.91% |
2.86% |
-2.71% |
22.19% |
| NOPAT Q/Q Growth |
|
-4.96% |
0.39% |
12.05% |
-4.71% |
-19.61% |
-12.71% |
1.33% |
-9.13% |
2.74% |
-7.25% |
31.09% |
| Net Income Q/Q Growth |
|
-4.92% |
0.37% |
11.98% |
-5.05% |
-18.62% |
-13.08% |
2.03% |
-9.65% |
1.53% |
-4.37% |
17.34% |
| EPS Q/Q Growth |
|
-2.33% |
3.80% |
15.52% |
-265.22% |
60.61% |
-17.14% |
3.70% |
-10.17% |
2.63% |
-4.11% |
18.64% |
| Operating Cash Flow Q/Q Growth |
|
-9.60% |
-1.64% |
5.70% |
15.71% |
-19.26% |
-8.74% |
-6.75% |
-0.94% |
7.15% |
-24.02% |
22.04% |
| Free Cash Flow Firm Q/Q Growth |
|
-9.75% |
0.86% |
-1.47% |
16.03% |
-5.73% |
-6.56% |
-11.91% |
125.13% |
-1,183.79% |
1.47% |
-42.30% |
| Invested Capital Q/Q Growth |
|
52.32% |
18.66% |
58.21% |
9.43% |
-112.75% |
-184.42% |
1.56% |
-384.56% |
65.42% |
67.02% |
77.69% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
99.74% |
99.79% |
99.93% |
102.19% |
98.93% |
100.09% |
101.62% |
102.60% |
106.65% |
112.43% |
130.48% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-75.54% |
-115.67% |
-245.84% |
-343.59% |
-50.65% |
-67.25% |
-227.74% |
262.19% |
88.85% |
57.62% |
26.90% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-54.30% |
-64.09% |
87.78% |
416.72% |
-39.84% |
-62.90% |
-189.51% |
301.93% |
93.14% |
59.19% |
27.42% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-111.01% |
-208.28% |
3,063.21% |
-268.60% |
-30.30% |
-104.43% |
-3,418.48% |
114.33% |
66.27% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-14 |
-15 |
-11 |
-9.52 |
-9.41 |
-16 |
-21 |
-27 |
-27 |
-30 |
-14 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-21.78% |
-31.16% |
-53.20% |
-80.05% |
-14.04% |
-18.94% |
-49.98% |
-124.23% |
76.92% |
25.26% |
16.19% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-272.58% |
-2,072.79% |
-241.70% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-20 |
-21 |
-16 |
-14 |
-13 |
-23 |
-30 |
-38 |
-39 |
-42 |
-24 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-20 |
-21 |
-16 |
-14 |
-13 |
-23 |
-30 |
-38 |
-38 |
-42 |
-24 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.24 |
9.43 |
0.00 |
0.00 |
3.75 |
5.83 |
335.62 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
2.25 |
9.44 |
0.00 |
0.00 |
3.75 |
5.83 |
335.62 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.97 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
11.10 |
-0.31 |
-1.19 |
-1.03 |
-1.06 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
11.10 |
-0.31 |
-1.19 |
-0.83 |
-1.06 |
| Financial Leverage |
|
-1.03 |
-1.11 |
-1.38 |
-1.35 |
-1.05 |
-1.07 |
-1.40 |
0.65 |
-0.41 |
-0.84 |
-0.90 |
| Leverage Ratio |
|
1.06 |
1.14 |
1.51 |
1.63 |
1.09 |
1.12 |
2.66 |
-2.13 |
-0.54 |
-0.28 |
-0.16 |
| Compound Leverage Factor |
|
1.06 |
1.14 |
1.51 |
1.66 |
1.08 |
1.12 |
2.71 |
-2.19 |
-0.57 |
-0.31 |
-0.21 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
91.74% |
-44.17% |
623.83% |
3,365.84% |
1,773.67% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
669.11% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
91.74% |
-44.17% |
623.83% |
2,696.74% |
1,773.67% |
| Preferred Equity to Total Capital |
|
2.22% |
60.25% |
606.79% |
104.65% |
1.18% |
2.18% |
1.66% |
-2.28% |
4.35% |
15.84% |
6.50% |
| Noncontrolling Interests to Total Capital |
|
27.98% |
14.34% |
144.43% |
24.98% |
3.78% |
7.12% |
5.44% |
-7.72% |
14.98% |
54.59% |
22.85% |
| Common Equity to Total Capital |
|
69.80% |
25.41% |
-651.22% |
-29.63% |
95.04% |
90.70% |
1.16% |
154.17% |
-543.17% |
-3,336.28% |
-1,703.02% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.97 |
-0.26 |
-1.86 |
-2.54 |
-5.67 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.35 |
0.23 |
-1.20 |
-2.18 |
-4.92 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.97 |
-0.26 |
-1.86 |
-2.04 |
-5.67 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.38 |
-0.37 |
-2.69 |
-3.58 |
-9.51 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.50 |
0.33 |
-1.73 |
-3.07 |
-8.25 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.38 |
-0.37 |
-2.69 |
-2.87 |
-9.51 |
| Altman Z-Score |
|
8.52 |
-13.51 |
-49.53 |
5.57 |
27.95 |
1.20 |
-8.61 |
-25.04 |
-20.89 |
-40.87 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
28.12% |
44.59% |
135.71% |
221.28% |
21.34% |
6.46% |
16.79% |
-15.16% |
-4.82% |
-2.72% |
-1.93% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
19.41 |
4.18 |
1.29 |
4.19 |
17.10 |
5.46 |
4.63 |
1.58 |
1.77 |
0.49 |
2.42 |
| Quick Ratio |
|
19.00 |
4.06 |
1.03 |
3.92 |
16.84 |
5.03 |
4.39 |
1.43 |
1.64 |
0.43 |
2.21 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-14 |
-12 |
-13 |
-10 |
-8.64 |
-15 |
-16 |
6.09 |
-53 |
-32 |
-16 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-1,071.66 |
-30.53 |
-99.35 |
-176.39 |
-32.89 |
5.89 |
-19.13 |
-5.76 |
-2.16 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
-1,324.33 |
-30.29 |
-124.69 |
-236.79 |
-49.71 |
-30.06 |
-11.81 |
-7.54 |
-3.26 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-1,324.33 |
-30.29 |
-124.69 |
-236.79 |
-49.71 |
-30.06 |
-11.81 |
-7.54 |
-3.26 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.73 |
-3.28 |
-1.79 |
-1.06 |
-1.82 |
-2.88 |
-7.93 |
-41 |
-14 |
-12 |
-10 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.36 |
-2.55 |
1.49 |
0.74 |
-0.76 |
-1.07 |
-5.04 |
-33 |
27 |
2.20 |
1.78 |
| Enterprise Value (EV) |
|
21 |
22 |
125 |
142 |
117 |
103 |
114 |
61 |
151 |
174 |
0.00 |
| Market Capitalization |
|
39 |
29 |
119 |
141 |
163 |
128 |
123 |
67 |
103 |
81 |
0.00 |
| Book Value per Share |
|
$0.73 |
$0.10 |
($0.22) |
($0.05) |
$0.76 |
$0.38 |
$0.01 |
($0.58) |
($1.01) |
($1.68) |
($2.01) |
| Tangible Book Value per Share |
|
$0.73 |
$0.10 |
($0.22) |
($0.05) |
$0.76 |
$0.38 |
$0.01 |
($0.58) |
($1.01) |
($1.68) |
($2.01) |
| Total Capital |
|
25 |
12 |
1.19 |
6.90 |
46 |
24 |
32 |
-22 |
12 |
3.16 |
7.54 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
29 |
9.86 |
72 |
106 |
134 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
29 |
9.86 |
72 |
85 |
134 |
| Net Debt |
|
-26 |
-15 |
-3.05 |
-8.25 |
-47 |
-27 |
-11 |
-8.73 |
46 |
91 |
116 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.81 |
-3.35 |
-2.20 |
-1.53 |
-2.09 |
-3.08 |
-6.86 |
-11 |
-14 |
-12 |
-6.31 |
| Debt-free Net Working Capital (DFNWC) |
|
25 |
12 |
0.85 |
6.72 |
45 |
24 |
33 |
7.54 |
12 |
2.96 |
11 |
| Net Working Capital (NWC) |
|
25 |
12 |
0.85 |
6.72 |
45 |
24 |
33 |
7.54 |
12 |
-18 |
11 |
| Net Nonoperating Expense (NNE) |
|
5.97 |
6.40 |
4.86 |
4.38 |
3.89 |
7.05 |
9.40 |
12 |
14 |
17 |
17 |
| Net Nonoperating Obligations (NNO) |
|
-26 |
-15 |
-2.99 |
-7.95 |
-47 |
-27 |
-11 |
-8.66 |
46 |
91 |
116 |
| Total Depreciation and Amortization (D&A) |
|
0.01 |
0.01 |
0.00 |
0.00 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.05 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.88) |
($0.76) |
($0.49) |
($0.38) |
($0.39) |
($0.41) |
($0.52) |
($0.65) |
($0.74) |
($0.76) |
($0.48) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
28.83M |
34.06M |
37.57M |
45.55M |
57.03M |
57.16M |
58.53M |
59.39M |
60.16M |
62.31M |
63.90M |
| Adjusted Diluted Earnings per Share |
|
($0.88) |
($0.76) |
($0.49) |
($0.38) |
($0.39) |
($0.41) |
($0.52) |
($0.65) |
($0.74) |
($0.76) |
($0.48) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
28.83M |
34.06M |
37.57M |
45.55M |
57.03M |
57.16M |
58.53M |
59.39M |
60.16M |
62.31M |
63.90M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.88) |
($0.76) |
($0.49) |
($0.38) |
($0.39) |
($0.41) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
24.12M |
29.22M |
35.52M |
39.41M |
52.24M |
57.03M |
59.36M |
59.44M |
61.90M |
63.18M |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-14 |
-15 |
-11 |
-9.52 |
-9.41 |
-16 |
-21 |
-27 |
-27 |
-30 |
-14 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
-1,353.92 |
-40.48 |
-154.46 |
-269.47 |
-61.43 |
-36.59 |
-13.79 |
-7.55 |
-3.22 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
-947.74 |
-28.34 |
-108.12 |
-188.63 |
-43.20 |
-25.99 |
-9.55 |
-5.36 |
-1.92 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-1,353.92 |
-40.48 |
-154.46 |
-269.47 |
-61.43 |
-36.59 |
-13.79 |
-7.55 |
-3.22 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-947.74 |
-28.34 |
-108.12 |
-188.63 |
-43.20 |
-25.99 |
-9.55 |
-5.36 |
-1.92 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-2.96% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-2.96% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |